EX-99.1 2 tm223343d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

January 19, 2022

 

PACWEST BANCORP ANNOUNCES RESULTS FOR THE FOURTH QUARTER AND FULL YEAR 2021

FOR IMMEDIATE RELEASE

 

FOURTH QUARTER 2021 RESULTS

 

$136.0M $1.14 $181.7M 22.06%
Net Earnings Diluted Earnings
per Share
PPNR ROATE

 

FOURTH QUARTER 2021 HIGHLIGHTS

 

Net Earnings of $136.0 Million or $1.14 Per Diluted Share
Core Deposits Up $4.6 Billion or 16.3% of which $4.1 Billion Related to the Acquisition of the HOA Business in October; Represents 93% of Total Deposits
Loan Growth of $2.4 Billion or 11.8%
Civic Loan Production of $480 Million in 4Q21, Compared to $481 Million in 3Q21
PPNR of $181.7 Million, Up 8.3% Compared to 3Q21
Provision for Credit Losses Benefit of $6.0 Million in 4Q21 Compared to Benefit of $20.0 Million in 3Q21
Net Interest Income (TE) of $304.5 Million in 4Q21, Compared to $279.8 Million in 3Q21
Noninterest Income of $57.4 Million in 4Q21, Compared to $51.3 Million in 3Q21, With Continued Strength in Warrant Income

Noninterest Expense of $176.1 Million in 4Q21, Up 10.5% From 3Q21, Due Mainly to First Quarter of Operating  Expenses Related to Acquired HOA Business plus Acquisition Costs of $5.6 Million
Classified and Special Mention Loans Fell $25.5 Million and $104.8 Million, Respectively, From 3Q21
ACL Ratio of 1.19% and ALLL Ratio of 0.87%
Net Charge-offs of $169 Thousand
Cost of Deposits Remained at 8bps
Loan and Lease Production of $3.4 Billion, Up From $2.4 Billion in 3Q21; WAC of 3.89% vs. 4.24% in 3Q21
Strong Capital Position – CET1 Ratio of 8.86% and Total Capital Ratio of 12.69% at 4Q21
Tangible Book Value Per Share Decreased From $22.57 at 3Q21 to $21.31 at 4Q21 Due Mainly to Cash Used for the HOA Acquisition

 

FULL YEAR 2021 RESULTS

 

$607.0M $5.10 $660.3M 24.41%
Net Earnings Diluted Earnings
per Share
PPNR ROATE

 

FULL YEAR 2021 HIGHLIGHTS

 

Net Earnings of $607.0 Million or $5.10 Per Diluted Share
Core Deposits Up $10.5 Billion or 47.0% in 2021; Venture Banking Up $4.5 Billion; HOA Acquisition Added $4.1 Billion
Loan Growth of $3.9 Billion or 20.2%
PPNR of $660.3 Million, Up 2.1% Compared to 2020
Provision for Credit Losses Benefit of $162.0 Million in 2021 Compared to Provision of $339.0 Million in 2020
Net Interest Income (TE) of $1.1 Billion in 2021, Compared to $1.0 Billion in 2020
Classified and Special Mention Loans Fell $149.2 Million and $329.7 Million, Respectively, From 2020

Net Recoveries of $1.9 Million
Cost of Deposits 9bps for 2021 Down From 27 bps in 2020
Loan and Lease Production of $9.1 Billion, Up From $4.2 Billion in 2020; WAC of 4.19% vs. 3.57% in 2020
Tangible Book Value Per Share Increased From $21.05 at the End of 2020 to $21.31 at the End of 2021
Noninterest Income of $193.9 Million in 2021, Compared to $146.1 Million in 2020, With Record Warrant Income of $49.3 Million in 2021

 

 Page 1 

 

 

CEO COMMENTARY

 

Matt Wagner, President and CEO, commented, “We are very pleased to deliver another strong quarter. We deployed approximately $3.8 billion of excess liquidity into higher-yielding securities and loans during the fourth quarter which resulted in a $24.6 million increase in net interest income and helped drive a $13.9 million increase in our pre-tax pre-provision net revenue compared to the third quarter. Loans grew by $2.4 billion in the fourth quarter to an all-time high of $22.9 billion.”

 

“We continued to experience strong deposit growth as core deposits increased by $4.6 billion during the fourth quarter driven by the $4.1 billion of deposits acquired with the HOA business.”

 

“Credit quality continues the improvement seen throughout 2021 with net recoveries of $1.9 million for the year and continued decreases in special mention (down 46% in 2021) and classified loans and leases (down 56% in 2021) which resulted in a provision benefit for the fourth consecutive quarter.”

 

“We had a strong year in 2021 and produced record net earnings of over $600 million, ended the year with record high balances for loans and deposits and crossed the $40 billion total assets milestone. We completed two strategic acquisitions with Civic Financial Services in February and the HOA business in October which expanded our product offerings and position us well for a rising rate environment. ”

 

“Our strategy of prioritizing a strong balance sheet, followed by profitability and growth, in that order, served us well in 2021 and we are well positioned as we begin 2022.”

 

 

 

(1) Non-GAAP measure

 

 Page 2 

 

 

FINANCIAL HIGHLIGHTS

 

  At or For the       At or For the     
   Three Months Ended       Year Ended     
   December 31,   September 30,   Increase   December 31,   Increase 
Financial Highlights (1)  2021   2021   (Decrease)   2021   2020   (Decrease) 
                         
   (Dollars in thousands, except per share data) 
Net earnings (loss)  $136,045   $139,996   $(3,951)  $606,959   $(1,237,574)  $1,844,533 
Diluted earnings (loss) per share  $1.14   $1.17   $(0.03)  $5.10   $(10.61)  $15.71 
Pre-provision, pre-goodwill impairment, pre-tax net revenue ("PPNR") (2)  $181,677   $167,766   $13,911   $660,334   $646,599   $13,735 
Return on average assets   1.34%   1.55%   (0.21)   1.71%   (4.46)%   6.17 
PPNR return on average assets (2)   1.79%   1.86%   (0.07)   1.86%   2.33%   (0.47)
Return on average tangible equity (2)   22.06%   21.03%   1.03    24.41%   10.36%   14.05 
                               
Yield on average loans and leases (tax equivalent)   4.93%   5.01%   (0.08)   5.08%   5.18%   (0.10)
Cost of average total deposits   0.08%   0.08%   -    0.09%   0.27%   (0.18)
Net interest margin ("NIM") (tax equivalent)   3.24%   3.33%   (0.09)   3.40%   4.05%   (0.65)
Efficiency ratio   46.2%   47.2%   (1.0)   46.9%   43.1%   3.8 
                               
Total assets  $40,443,344   $35,885,676   $4,557,668   $40,443,344   $29,498,442   $10,944,902 
Loans and leases held for investment, net of deferred fees  $22,941,548   $20,511,020   $2,430,528   $22,941,548   $19,083,377   $3,858,171 
Noninterest-bearing demand deposits  $14,543,133   $12,881,806   $1,661,327   $14,543,133   $9,193,827   $5,349,306 
Core deposits  $32,734,949   $28,140,708   $4,594,241   $32,734,949   $22,264,480   $10,470,469 
Total deposits  $34,997,757   $30,559,745   $4,438,012   $34,997,757   $24,940,717   $10,057,040 
                               
As percentage of total deposits:                              
 Noninterest-bearing demand deposits   41%   42%   (1)   41%   37%   4 
 Core deposits   93%   92%   1    93%   89%   4 
                               
Equity to assets ratio   9.89%   10.92%   (1.03)   9.89%   12.19%   (2.30)
Common equity tier 1 capital ratio   8.86%   10.15%   (1.29)   8.86%   10.53%   (1.67)
Total capital ratio   12.69%   14.36%   (1.67)   12.69%   13.76%   (1.07)
Tangible common equity ratio (2)   6.54%   7.79%   (1.25)   6.54%   8.78%   (2.24)
Book value per share  $33.45   $32.77   $0.68   $33.45   $30.36   $3.09 
Tangible book value per share (2)  $21.31   $22.57   $(1.26)  $21.31   $21.05   $0.26 

 

 
(1)The operations of the Homeowners Association Services business are included from its October 8, 2021 acquisition date and the operations of Civic are included from its February 1, 2021 acquisition date.
(2)Non-GAAP measure.

 

 Page 3 

 

 

INCOME STATEMENT HIGHLIGHTS

 

NET INTEREST INCOME

 

Net interest income increased by $24.6 million to $300.4 million for the fourth quarter of 2021 compared to $275.8 million for the third quarter of 2021 due mainly to higher income on investment securities and loans and leases primarily resulting from higher average balances as we deployed our excess liquidity. Income on investment securities increased by $7.7 million in the fourth quarter of 2021 due to a $1.9 billion increase in the average balance of investment securities, offset partially by a 10 basis point decrease in the yield on average investment securities. Income on loans and leases increased by $16.9 million in the fourth quarter of 2021 due to a $1.7 billion increase in the average balance of loans and leases, offset partially by an eight basis point decrease in the yield on average loans and leases. The tax equivalent yield on average loans and leases was 4.93% for the fourth quarter of 2021 compared to 5.01% for the third quarter of 2021. The decrease in the tax equivalent yield on average loans and leases was due primarily to the purchases of lower yielding single-family loans and higher loan premium amortization of $4.1 million.

 

The tax equivalent NIM was 3.24% for the fourth quarter of 2021 compared to 3.33% for the third quarter of 2021. The decrease in the NIM was due primarily to the change in the earning assets mix driven by the increase in the balance of average investment securities as a percentage of average earning assets and the decrease in the balance of average loans and leases as a percentage of average earning assets, as well as lower yields on average loans and leases and average investment securities. The average balance of investment securities increased by $1.9 billion to $10.0 billion, the average balance of deposits in financial institutions increased by $303.3 million to $6.0 billion, and the average balance of loans and leases increased by $1.7 billion to $21.4 billion in the fourth quarter of 2021. The increase in average balances of investment securities and loans and leases was the result of deploying some of our excess liquidity ahead of the closing of the acquisition of the HOA Services Division of MUFG Union Bank that added approximately $4.1 billion of deposits on October 8, 2021.

 

The cost of average total deposits was 0.08% in the fourth quarter of 2021, unchanged from 0.08% in the third quarter of 2021.

 

PROVISION FOR CREDIT LOSSES

 

The following table presents details of the provision for credit losses for the periods indicated:

 

   Three Months Ended     
   December 31,   September 30,   Increase 
Provision for Credit Losses  2021   2021   (Decrease) 
             
   (In thousands) 
(Reduction in) addition to allowance for loan and lease losses  $(3,000)  $(21,500)  $18,500 
(Reduction in) addition to reserve for unfunded loan commitments   (3,000)   1,500    (4,500)
Total provision for credit losses  $(6,000)  $(20,000)  $14,000 

 

The provision for credit losses benefit was $6.0 million for the fourth quarter of 2021 compared to a benefit of $20.0 million for the third quarter of 2021. The fourth quarter benefit was primarily impacted by changes in the qualitative component and a slightly improved economic forecast offset by an increased provision for loan growth.

 

 Page 4 

 

 

Noninterest Income

 

The following table presents details of noninterest income for the periods indicated:

 

   Three Months Ended     
   December 31,   September 30,   Increase 
Noninterest Income  2021   2021   (Decrease) 
             
   (In thousands) 
Service charges on deposit accounts  $3,476   $3,407   $69 
Other commissions and fees   10,633    11,792    (1,159)
Leased equipment income   12,602    10,943    1,659 
Gain on sale of loans and leases   172    -    172 
Gain on sale of securities   999    515    484 
Other income:               
Dividends and gains on equity investments   (1,570)   8,387    (9,957)
Warrant income   23,990    13,578    10,412 
Other   7,080    2,723    4,357 
Total noninterest income  $57,382   $51,345   $6,037 

 

Noninterest income increased by $6.0 million to $57.4 million for the fourth quarter of 2021 compared to $51.3 million for the third quarter of 2021 due primarily to increases of $10.4 million in warrant income, $4.4 million in other income, and $1.7 million in leased equipment income, offset partially by a $10.0 million decrease in dividends and gains on equity investments. Warrant income increased due to continued strength in the capital markets activity including our single largest warrant gain ever of $13.6 million along with a second warrant gain of $5.2 million. Other income increased due primarily to higher gains from early lease terminations of $4.5 million. Leased equipment income increased due to a higher average balance of leased equipment and the return of one large lease to accrual status in December 2021. Dividends and gains on equity investments decreased due primarily to lower gains on sales of equity investments, higher fair value losses on equity investments still held, and lower income distributions and fair value marks on SBIC investments.

 

Noninterest Expense

 

The following table presents details of noninterest expense for the periods indicated:

 

   Three Months Ended     
   December 31,   September 30,   Increase 
Noninterest Expense  2021   2021   (Decrease) 
             
   (In thousands) 
Compensation  $99,700   $98,061   $1,639 
Occupancy   14,656    14,928    (272)
Data processing   8,171    7,391    780 
Other professional services   5,946    5,164    782 
Insurance and assessments   5,032    3,685    1,347 
Intangible asset amortization   3,876    2,890    986 
Leased equipment depreciation   9,569    8,603    966 
Foreclosed assets (income) expense, net   (260)   165    (425)
Acquisition, integration and reorganization costs   5,590    200    5,390 
Customer related expense   6,175    4,538    1,637 
Loan expense   5,627    4,180    1,447 
Other   12,028    9,616    2,412 
Total noninterest expense  $176,110   $159,421   $16,689 

 

 Page 5 

 

 

Noninterest expense increased by $16.7 million to $176.1 million for the fourth quarter of 2021 compared to $159.4 million for the third quarter of 2021 due primarily to increases in several expense categories such as compensation expense by $1.6 million, data processing by $0.8 million, insurance and assessments by $1.3 million, intangible asset amortization by $1.0 million, acquisition, integration and reorganization costs by $5.4 million, and customer related expense by $1.6 million. The increases related primarily to the acquisition of the HOA business on October 8, 2021. Total operating expenses for the quarter, excluding the acquisition, integration and reorganization costs of $5.6 million, were $170.5 million including $5.9 million of operating expenses for the acquired HOA business.

 

Income Taxes

 

The effective income tax rate was 27.5% in the fourth quarter of 2021 compared to 25.4% in the third quarter of 2021. The increase was due primarily to an increase in state tax rates for fiscal year 2021 caused by a shift in apportionment and a tax benefit from the release of a valuation allowance recorded in the third quarter. The effective income tax rate for the full year 2021 was 26.2%. The effective tax rate for the full year 2022 is currently estimated to be in the range of 25% to 27%.

 

BALANCE SHEET HIGHLIGHTS

 

Deposits and Client Investment Funds

 

The following table presents the composition of our deposit portfolio as of the dates indicated:

 

   December 31,
2021
   September 30,
2021
   December 31,
2020
 
       % of       % of       % of 
Deposit Composition  Balance   Total   Balance   Total   Balance   Total 
                         
   (Dollars in thousands) 
Noninterest-bearing demand  $14,543,133    41%  $12,881,806    42%  $9,193,827    37%
Interest checking   7,319,898    21%   7,168,472    24%   5,974,910    24%
Money market   10,241,265    29%   7,463,261    24%   6,532,917    26%
Savings   630,653    2%   627,169    2%   562,826    2%
Total core deposits   32,734,949    93%   28,140,708    92%   22,264,480    89%
Non-core non-maturity deposits   889,976    3%   960,438    3%   1,149,467    5%
Total non-maturity deposits   33,624,925    96%   29,101,146    95%   23,413,947    94%
Time deposits $250,000 and under   885,938    3%   882,551    3%   994,197    4%
Time deposits over $250,000   486,894    1%   576,048    2%   532,573    2%
Total time deposits   1,372,832    4%   1,458,599    5%   1,526,770    6%
Total deposits  $34,997,757    100%  $30,559,745    100%  $24,940,717    100%

 

At December 31, 2021, core deposits totaled $32.7 billion or 93% of total deposits, including $14.5 billion of noninterest-bearing demand deposits or 41% of total deposits. Core deposits increased by $4.6 billion or 16.3% in the fourth quarter of 2021 driven primarily by the $4.1 billion of core deposits acquired with the HOA business on October 8, 2021.

 

In addition to deposit products, we also offer alternative, non-depository cash investment options for select clients. These alternative options include investments managed by Pacific Western Asset Management Inc. (“PWAM”), our registered investment advisor subsidiary, and third-party sweep products. Total off-balance sheet client investment funds at December 31, 2021 were $1.4 billion, of which $0.9 billion was managed by PWAM.

 

 Page 6 

 

 

Loans and Leases

 

The following table presents roll forwards of loans and leases held for investment, net of deferred fees, for the periods indicated:

 

         
   Three Months Ended   Year Ended 
Roll Forward of Loans and Leases Held  December 31,   September 30,   December 31, 
for Investment, Net of Deferred Fees (1)  2021   2021   2021 
             
   (Dollars in thousands) 
Balance, beginning of period  $20,511,020   $19,506,257   $19,083,377 
Additions:               
Production   3,372,815    2,406,024    9,054,767 
Disbursements   1,917,195    1,349,333    5,952,158 
Total production and disbursements   5,290,010    3,755,357    15,006,925 
Reductions:               
Payoffs   (2,000,293)   (1,732,621)   (7,337,296)
Paydowns   (845,443)   (1,013,867)   (3,728,950)
Total payoffs and paydowns   (2,845,736)   (2,746,488)   (11,066,246)
Sales   (15,837)   (2,175)   (117,263)
Transfers to foreclosed assets   -    (415)   (1,062)
Charge-offs   (4,395)   (1,516)   (10,715)
Transfers to loans held for sale   -    -    (25,554)
Total reductions   (2,865,968)   (2,750,594)   (11,220,840)
Loans acquired through acquisitions   6,486    -    72,086 
Net increase (decrease)   2,430,528    1,004,763    3,858,171 
Balance, end of period  $22,941,548   $20,511,020   $22,941,548 
                
Weighted average rate on production (2)   3.89%   4.24%   4.19%

 

 

(1)Includes direct financing leases but excludes equipment leased to others under operating leases.
(2)The weighted average rate on production presents contractual rates on a tax equivalent basis and excludes amortized fees. Amortized fees added approximately 38 basis points to loan yields in 2021.

 

Loans and leases held for investment, net of deferred fees, increased by $2.4 billion or 11.8% in the fourth quarter of 2021 to $22.9 billion at December 31, 2021. Excluding PPP loan activity, loans grew by $2.5 billion or 12.6%. The overall increase in the loans and leases balance for the fourth quarter of 2021 was due primarily to increases in the income producing and other residential, venture capital, and asset-based portfolios, offset partially by a reduction in the commercial real estate construction portfolio. Civic loan production was $480 million in the fourth quarter of 2021 compared to $481 million in the third quarter of 2021. The total outstanding balance of the Civic loan portfolio as of December 31, 2021 was $1.4 billion. The PPP loan forgiveness in the fourth quarter of 2021 was $111 million, down from $338 million in the third quarter of 2021. Net fees for PPP loans were $3.6 million in the fourth quarter of 2021, down from the $7.9 million in the third quarter of 2021. Remaining PPP loans totaled $157 million as of December 31, 2021 with $4.2 million of net fees to amortize over the remaining life of the loans. The weighted average rate on the $3.4 billion of new production for the fourth quarter of 2021 decreased to 3.89% from 4.24% in the third quarter of 2021 due primarily to the loan mix (higher levels of single-family loan pool purchases and equity fund loans). In the fourth quarter of 2021, we purchased $1.1 billion in single-family loan pools compared to $1.0 billion in the third quarter of 2021. The total of the single-family loan pool purchase portfolio as of December 31, 2021 was $2.3 billion.

 

 Page 7 

 

 

The following table presents the composition of loans and leases held for investment by loan portfolio segment and class, net of deferred fees, as of the dates indicated:

 

   December 31,
2021
   September 30,
2021
   December 31,
2020
 
       % of       % of       % of 
Loan and Lease Portfolio  Balance   Total   Balance   Total   Balance   Total 
                         
   (In thousands) 
Real estate mortgage:                              
Commercial  $3,762,299    17%  $3,694,597    18%  $4,096,671    21%
Income producing and other residential   7,416,421    32%   6,153,662    30%   3,803,265    20%
Total real estate mortgage   11,178,720    49%   9,848,259    48%   7,899,936    41%
Real estate construction and land:                              
Commercial   832,591    4%   992,003    5%   1,117,121    6%
Residential   2,604,536    11%   2,392,568    12%   2,243,160    12%
Total real estate construction and land   3,437,127    15%   3,384,571    17%   3,360,281    18%
Total real estate   14,615,847    64%   13,232,830    65%   11,260,217    59%
Commercial:                              
Asset-based   4,075,477    18%   3,661,769    18%   3,429,283    18%
Venture capital   2,320,593    10%   1,632,861    8%   1,698,508    9%
Other commercial   1,471,981    6%   1,577,592    7%   2,375,114    12%
Total commercial   7,868,051    34%   6,872,222    33%   7,502,905    39%
Consumer   457,650    2%   405,968    2%   320,255    2%
Total loans and leases held for investment, net of deferred fees  $22,941,548    100%  $20,511,020    100%  $19,083,377    100%
                               
Total unfunded loan commitments  $9,006,350        $8,480,599        $7,601,390      

 

Allowance for Credit Losses

 

The following tables present roll forwards of the allowance for credit losses for the periods indicated:

 

   Three Months Ended December 31, 2021 
   Allowance for   Reserve for   Total 
Allowance for Credit  Loan and   Unfunded Loan   Allowance for 
Losses Rollforward  Lease Losses   Commitments   Credit Losses 
             
   (In thousands) 
Beginning balance  $203,733   $76,071   $279,804 
Charge-offs   (4,395)   -    (4,395)
Recoveries   4,226    -    4,226 
Net charge-offs   (169)   -    (169)
Provision   (3,000)   (3,000)   (6,000)
Ending balance  $200,564   $73,071   $273,635 

 

   Three Months Ended September 30, 2021 
   Allowance for   Reserve for   Total 
Allowance for Credit  Loan and   Unfunded Loan   Allowance for 
Losses Rollforward  Lease Losses   Commitments   Credit Losses 
             
   (In thousands) 
Beginning balance  $225,600   $74,571   $300,171 
Charge-offs   (1,516)   -    (1,516)
Recoveries   1,149    -    1,149 
Net charge-offs   (367)   -    (367)
Provision   (21,500)   1,500    (20,000)
Ending balance  $203,733   $76,071   $279,804 

 

 Page 8 

 

 

Allowance for Credit  Year Ended December 31, 
Losses Rollforward  2021   2020 
         
   (In thousands) 
Beginning balance  $433,752   $174,646 
Cumulative effect of change in accounting principle - CECL   -    7,327 
Balance, January 1   433,752    181,973 
Charge-offs   (10,715)   (93,589)
Recoveries   12,598    6,368 
Net recoveries (charge-offs)   1,883    (87,221)
Provision   (162,000)   339,000 
Ending balance  $273,635   $433,752 

 

The following table presents allowance for credit losses information as of and for the dates and periods indicated:

 

   December 31,   September 30,   Increase 
Allowance for Credit Losses  2021   2021   (Decrease) 
             
   (Dollars in thousands) 
Allowance for loan and lease losses  $200,564   $203,733   $(3,169)
Reserve for unfunded loan commitments   73,071    76,071    (3,000)
Allowance for credit losses  $273,635   $279,804   $(6,169)
                
Provision for credit losses (for the quarter)  $(6,000)  $(20,000)  $14,000 
Net charge-offs (recoveries) (for the quarter)  $169   $367   $(198)
Net charge-offs (recoveries) to average loans and leases (for the quarter)   0.00%   0.01%     
Allowance for loan and lease losses to loans and leases held for investment   0.87%   0.99%     
Allowance for loan and lease losses to loans and leases held for investment, excluding PPP loans   0.88%   1.01%     
Allowance for credit losses to loans and leases held for investment   1.19%   1.36%     
Allowance for credit losses to loans and leases held for investment, excluding PPP loans   1.20%   1.38%     

 

The allowance for credit losses decreased by $6.2 million in the fourth quarter of 2021 to $273.6 million at December 31, 2021. The decrease in the allowance for credit losses during the fourth quarter of 2021 was attributable to a provision for credit losses benefit of $6.0 million and $0.2 million in net charge-offs. The allowance for credit losses ratio, excluding PPP loans, of 1.20% remains robust and moderately higher than the pre-pandemic level of 0.97% as of the January 1, 2020 CECL adoption date.

 

Net charge-offs were $0.2 million for the fourth quarter of 2021 as gross charge-offs of $4.4 million were reduced by recoveries of $4.2 million.

 

Net charge-offs were $0.4 million for the third quarter of 2021 as gross charge-offs of $1.5 million were reduced by recoveries of $1.1 million.

 

On a year-to-date basis for the year ended December 31, 2021, net recoveries were $1.9 million as gross charge-offs of $10.7 million were reduced by recoveries of $12.6 million.

 

 Page 9 

 

 

CREDIT QUALITY

 

The following table presents loan and lease credit quality metrics as of the dates indicated:

 

   December 31,   September 30,   Increase 
Credit Quality Metrics  2021   2021   (Decrease) 
             
   (Dollars in thousands) 
NPAs and Performing TDRs:               
Nonaccrual loans and leases held for investment (1)  $61,174   $64,507   $(3,333)
Accruing loans contractually past due 90 days or more   -    -    - 
Foreclosed assets, net   12,843    13,364    (521)
   Total nonperforming assets ("NPAs")  $74,017   $77,871   $(3,854)
                
Performing TDRs held for investment  $24,430   $36,750   $(12,320)
                
Nonaccrual loans and leases held for investment to loans and leases held for investment   0.27%   0.31%     
Nonperforming assets to loans and leases held for investment and foreclosed assets   0.32%   0.38%     
Allowance for credit losses to nonaccrual loans and leases held for investment   447.3%   433.8%     
                
Loan and Lease Credit Risk Ratings:               
Pass  $22,433,833   $19,873,050   $2,560,783 
Special mention   391,611    496,366    (104,755)
Classified   116,104    141,604    (25,500)
Total loans and leases held for investment, net of deferred fees  $22,941,548   $20,511,020   $2,430,528 
                
Classified loans and leases held for investment to loans and leases held for investment   0.51%   0.69%     

 

 
(1)Nonaccrual loans include SBA guaranteed amounts of $22.1 million at December 31, 2021 and $20.1 million at September 30, 2021.

 

Since downgrading certain loans at the onset of the pandemic in the first quarter of 2020 given all the uncertainty at the time, special mention loans and leases have decreased by $507.0 million or 56% from their peak in the first quarter of 2020, while classified loans and leases have decreased by $177.1 million or 60% from their peak in the second quarter of 2020, and each have significantly declined in the fourth quarter of 2021. Classified loans and leases are now below pre-pandemic levels while special mention loans and leases are also approaching pre-pandemic levels. Nonaccrual loans and leases decreased by $3.3 million to $61.2 million in the fourth quarter of 2021 due primarily to a decrease in nonaccrual short-term, single-family residential renovation loans as a result of payoffs during the quarter.

 

 Page 10 

 

 

The following table presents nonaccrual loans and leases and accruing loans and leases past due between 30 and 89 days by loan portfolio segment and class as of the dates indicated:

 

   December 31, 2021   September 30, 2021   Increase (Decrease) 
       Accruing       Accruing       Accruing 
       and 30-89       and 30-89       and 30-89 
       Days Past       Days Past       Days Past 
   Nonaccrual   Due   Nonaccrual   Due   Nonaccrual   Due 
                         
   (Dollars in thousands) 
Real estate mortgage:                              
Commercial  $27,540   $2,165   $25,615   $676   $1,925   $1,489 
Income producing and other residential   12,292    39,929    7,547    3,760    4,745    36,169 
Total real estate mortgage   39,832    42,094    33,162    4,436    6,670    37,658 
Real estate construction and land:                              
Commercial   -    -    -    -    -    - 
Residential   4,715    5,031    19,918    12,809    (15,203)   (7,778)
Total real estate construction and land   4,715    5,031    19,918    12,809    (15,203)   (7,778)
Commercial:                              
Asset-based   1,464    -    1,605    -    (141)   - 
Venture capital   2,799    -    2,348    1,670    451    (1,670)
Other commercial   11,950    630    6,979    340    4,971    290 
Total commercial   16,213    630    10,932    2,010    5,281    (1,380)
Consumer   414    1,004    495    1,042    (81)   (38)
Total held for investment  $61,174   $48,759   $64,507   $20,297   $(3,333)  $28,462 

 

The increase in accruing and 30-89 days past due loans is primarily due to $19.3 million in past due purchased single-family loans. As of January 14, 2022, $5.9 million of these loans remained over 30 days past due. The delinquency related to these loans was attributable to delayed payment application stemming from servicing being transferred following our purchase of the loans. The increase in this category was also due to an increase of $9.1 million in single-family residential loans originated by Civic.

 

CAPITAL

 

The following table presents certain actual capital ratios and ratios excluding PPP loans:

 

   December 31, 2021     
       Excluding   September 30, 
       PPP   2021 
   Actual (1)   Loans (1)   Actual 
PacWest Bancorp Consolidated:               
Tier 1 leverage capital ratio   6.84%   6.88% (3)   8.05%
Common equity tier 1 capital ratio   8.86%   8.86%   10.15%
Tier 1 capital ratio   9.32%   9.32%   10.65%
Total capital ratio   12.69%   12.69%   14.36%
Risk-weighted assets  $28,508,808   $28,508,808   $26,057,583 
Tangible common equity ratio (2)   6.54%   6.56% (3)   7.79%

 

 
(1)Capital information for December 31, 2021 is preliminary.
(2)Non-GAAP measure.
(3)PPP loans have been excluded from total assets in the denominator as they are zero risk-weighted.

 

The decreases in the capital ratios during the fourth quarter of 2021 were due primarily to the increase in goodwill related to the HOA acquisition combined with an increase in risk-weighted assets as we deployed $3.8 billion of excess liquidity into securities and loans and leases during the quarter.

 

 Page 11 

 

 

ABOUT PACWEST BANCORP

 

PacWest Bancorp (“PacWest”) is a bank holding company with over $40 billion in assets headquartered in Los Angeles, California, with an executive office in Denver, Colorado, with one wholly-owned banking subsidiary, Pacific Western Bank (the “Bank”). The Bank has 69 full-service branches located in California, one branch located in Durham, North Carolina, and one branch located in Denver, Colorado. The Bank provides community banking products including lending and comprehensive deposit and treasury management services to small and medium-sized businesses conducted primarily through our California-based branch offices and Denver, Colorado branch office. The Bank offers national lending products including asset-based, equipment, and real estate loans and treasury management services to established middle-market businesses on a national basis. The Bank provides venture banking products including a comprehensive suite of financial services focused on entrepreneurial and venture-backed businesses and their venture capital and private equity investors, with offices located in key innovative hubs across the United States. The Bank also offers financing of non-owner-occupied investor properties through Civic Financial Services a wholly-owned subsidiary. The Bank also offers a specialized suite of services for the HOA industry. For more information about PacWest Bancorp or Pacific Western Bank, visit www.pacwest.com.

 

FORWARD LOOKING STATEMENTS

 

This communication contains certain forward-looking information about PacWest that is intended to be covered by the safe harbor for “forward-looking statements” provided by the Private Securities Litigation Reform Act of 1995. Statements that are not historical or current facts, including statements about future financial and operational results, expectations, or intentions are forward-looking statements. Such statements are based on information available at the time of the communication and are based on current beliefs and expectations of the Company’s management and are subject to significant risks, uncertainties and contingencies, many of which are beyond our control. The ongoing COVID-19 pandemic has adversely affected PacWest, its employees, customers and third-party service providers, and the ultimate extent of the impacts on its business, financial position, results of operations, liquidity and prospects is uncertain. The risks from the COVID-19 pandemic have decreased as the pandemic subsides, however, new variants may continue to impact key macro-economic indicators such as unemployment and GDP and may have a material impact on our allowance for credit losses and related provision for credit losses. Continued deterioration in general business and economic conditions could adversely affect PacWest’s revenues and the values of its assets, including goodwill, and liabilities, lead to a tightening of credit, and increase stock price volatility. In addition, PacWest’s results could be adversely affected by changes in interest rates, sustained high unemployment rates, deterioration in the credit quality of its loan portfolio or in the value of the collateral securing those loans, deterioration in the value of its investment securities, the magnitude of individual loan losses on security monitoring loans, and legal and regulatory developments. Actual results may differ materially from those set forth or implied in the forward-looking statements due to a variety of factors, including the risk factors described in documents filed by PacWest with the U.S. Securities and Exchange Commission.

 

We are under no obligation (and expressly disclaim any such obligation) to update or alter our forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

 

 Page 12 

 

 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEET          

 

   December 31,   September 30,   December 31, 
   2021   2021   2020 
             
   (Dollars in thousands, except per share data) 
ASSETS:            
Cash and due from banks  $112,548   $174,585   $150,464 
Interest-earning deposits in financial institutions   3,944,686    3,524,613    3,010,197 
Total cash and cash equivalents   4,057,234    3,699,198    3,160,661 
Securities available-for-sale, at estimated fair value   10,694,458    9,276,926    5,235,591 
Federal Home Loan Bank stock, at cost   17,250    17,250    17,250 
Total investment securities   10,711,708    9,294,176    5,252,841 
Loans held for sale   -    -    - 
Gross loans and leases held for investment   23,026,308    20,588,255    19,153,357 
Deferred fees, net   (84,760)   (77,235)   (69,980)
Total loans and leases held for investment, net of deferred fees   22,941,548    20,511,020    19,083,377 
Allowance for loan and lease losses   (200,564)   (203,733)   (348,181)
Total loans and leases held for investment, net   22,740,984    20,307,287    18,735,196 
Equipment leased to others under operating leases   339,150    334,275    333,846 
Premises and equipment, net   46,740    47,246    39,234 
Foreclosed assets, net   12,843    13,364    14,027 
Goodwill   1,405,736    1,204,118    1,078,670 
Core deposit and customer relationship intangibles, net   44,957    15,533    23,641 
Other assets   1,083,992    970,479    860,326 
Total assets  $40,443,344   $35,885,676   $29,498,442 
                
LIABILITIES:               
Noninterest-bearing deposits  $14,543,133   $12,881,806   $9,193,827 
Interest-bearing deposits   20,454,624    17,677,939    15,746,890 
Total deposits   34,997,757    30,559,745    24,940,717 
Borrowings   -    -    5,000 
Subordinated debt   863,283    862,447    465,812 
Accrued interest payable and other liabilities   582,674    545,050    491,962 
Total liabilities   36,443,714    31,967,242    25,903,491 
STOCKHOLDERS' EQUITY (1)   3,999,630    3,918,434    3,594,951 
Total liabilities and stockholders’ equity  $40,443,344   $35,885,676   $29,498,442 
                
Book value per share  $33.45   $32.77   $30.36 
Tangible book value per share (2)  $21.31   $22.57   $21.05 
Shares outstanding   119,584,854    119,579,566    118,414,853 

 

 
(1) Includes net unrealized gain on securities available-for-sale, net  $65,968   $98,859   $172,523 
(2) Non-GAAP measure.               

 

 Page 13 

 

 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF EARNINGS (LOSS)            

 

   Three Months Ended   Year Ended 
   December 31,   September 30,   December 31,   December 31, 
   2021   2021   2020   2021   2020 
                     
   (Dollars in thousands, except per share data) 
Interest income:                         
Loans and leases  $263,662   $246,722   $242,198   $996,457   $993,138 
Investment securities   48,469    40,780    28,843    153,468    106,770 
Deposits in financial institutions   2,674    2,580    1,135    8,804    3,583 
Total interest income   314,805    290,082    272,176    1,158,729    1,103,491 
                          
Interest expense:                         
Deposits   6,622    6,417    8,454    27,808    59,663 
Borrowings   64    101    37    623    8,161 
Subordinated debt   7,714    7,722    4,477    26,474    21,109 
Total interest expense   14,400    14,240    12,968    54,905    88,933 
                          
Net interest income   300,405    275,842    259,208    1,103,824    1,014,558 
Provision for credit losses   (6,000)   (20,000)   10,000    (162,000)   339,000 
Net interest income after provision for credit losses   306,405    295,842    249,208    1,265,824    675,558 
                          
Noninterest income:                         
Service charges on deposit accounts   3,476    3,407    3,119    13,269    10,351 
Other commissions and fees   10,633    11,792    9,974    42,287    40,347 
Leased equipment income   12,602    10,943    9,440    45,746    43,628 
Gain on sale of loans and leases   172    -    1,671    1,733    2,139 
Gain on sale of securities   999    515    4    1,615    13,171 
Other income   29,500    24,688    15,642    89,277    36,424 
Total noninterest income   57,382    51,345    39,850    193,927    146,060 
                          
Noninterest expense:                         
Compensation   99,700    98,061    73,171    368,450    271,494 
Occupancy   14,656    14,928    14,083    58,422    57,555 
Data processing   8,171    7,391    6,718    30,277    26,779 
Other professional services   5,946    5,164    6,800    21,492    19,917 
Insurance and assessments   5,032    3,685    5,064    17,365    22,625 
Intangible asset amortization   3,876    2,890    3,172    12,734    14,753 
Leased equipment depreciation   9,569    8,603    7,501    35,755    28,865 
Foreclosed assets (income) expense, net   (260)   165    (272)   (213)   (17)
Acquisition, integration and reorganization costs   5,590    200    1,060    9,415    1,060 
Customer related expense   6,175    4,538    4,430    20,504    17,532 
Loan expense   5,627    4,180    3,926    17,031    13,454 
Goodwill impairment   -    -    -    -    1,470,000 
Other expense   12,028    9,616    10,029    46,185    40,002 
Total noninterest expense   176,110    159,421    135,682    637,417    1,984,019 
                          
Earnings (loss) before income taxes   187,677    187,766    153,376    822,334    (1,162,401)
Income tax expense   51,632    47,770    36,546    215,375    75,173 
Net earnings (loss)  $136,045   $139,996   $116,830   $606,959   $(1,237,574)
                          
Basic and diluted earnings (loss) per share  $1.14   $1.17   $0.99   $5.10   $(10.61)
Dividends declared and paid per share  $0.25   $0.25   $0.25   $1.00   $1.35 

 

 Page 14 

 

 

PACWEST BANCORP AND SUBSIDIARIES

NET EARNINGS (LOSS) PER SHARE CALCULATIONS                  

 

   Three Months Ended   Year Ended 
   December 31,   September 30,   December 31,   December 31, 
   2021   2021   2020   2021   2020 
                     
   (In thousands, except per share data) 
Basic Earnings (Loss) Per Share:                    
Net earnings (loss)  $136,045   $139,996   $116,830   $606,959   $(1,237,574)
Less: earnings allocated to unvested restricted stock (1)   (2,311)   (2,417)   (1,398)   (10,248)   (1,782)
Net earnings (loss) allocated to common shares  $133,734   $137,579   $115,432   $596,711   $(1,239,356)
                          
Weighted average basic shares and unvested restricted stock outstanding   119,577    119,569    118,446    119,349    118,463 
Less: weighted average unvested restricted stock outstanding   (2,314)   (2,340)   (1,652)   (2,255)   (1,610)
Weighted average basic shares outstanding   117,263    117,229    116,794    117,094    116,853 
                          
Basic earnings (loss) per share  $1.14   $1.17   $0.99   $5.10   $(10.61)
                          
Diluted Earnings (Loss) Per Share:                         
Net earnings (loss) allocated to common shares  $133,734   $137,579   $115,432   $596,711   $(1,239,356)
                          
Weighted average diluted shares outstanding   117,263    117,229    116,794    117,094    116,853 
                          
Diluted earnings (loss) per share  $1.14   $1.17   $0.99   $5.10   $(10.61)

 

 
(1)Represents cash dividends paid to holders of unvested stock, net of forfeitures, plus undistributed earnings amounts available to holders of unvested restricted stock, if any.

 

 Page 15 

 

 

PACWEST BANCORP AND SUBSIDIARIES

AVERAGE BALANCE SHEET AND YIELD ANALYSIS

 

   Three Months Ended 
   December 31, 2021   September 30, 2021   December 31, 2020 
       Interest   Average       Interest   Average       Interest   Average 
   Average   Income/   Yield/   Average   Income/   Yield/   Average   Income/   Yield/ 
   Balance   Expense   Cost   Balance   Expense   Cost   Balance   Expense   Cost 
                                     
   (Dollars in thousands) 
Assets:                                    
Loans and leases (1)(2)  $21,367,665   $265,549    4.93%  $19,670,671   $248,485    5.01%  $18,769,214   $243,188    5.15%
Investment securities (3)   9,964,568    50,710    2.02%   8,047,098    42,952    2.12%   4,888,993    30,757    2.50%
Deposits in financial institutions   5,961,104    2,674    0.18%   5,657,768    2,580    0.18%   3,576,335    1,135    0.13%
Total interest-earning assets (1)   37,293,337    318,933    3.39%   33,375,537    294,017    3.50%   27,234,542    275,080    4.02%
Other assets   3,064,810              2,496,127              2,100,247           
Total assets  $40,358,147             $35,871,664             $29,334,789           
                                              
Liabilities and Stockholders' Equity:                                             
Interest checking  $7,767,211    2,041    0.10%  $7,372,859    2,042    0.11%  $5,191,435    2,064    0.16%
Money market   10,226,366    3,400    0.13%   8,662,449    2,997    0.14%   7,636,220    3,225    0.17%
Savings   634,874    39    0.02%   620,079    38    0.02%   567,646    35    0.02%
Time   1,421,859    1,142    0.32%   1,475,307    1,340    0.36%   1,650,150    3,130    0.75%
Total interest-bearing deposits   20,050,310    6,622    0.13%   18,130,694    6,417    0.14%   15,045,451    8,454    0.22%
Borrowings   234,391    64    0.11%   238,335    101    0.17%   237,098    37    0.06%
Subordinated debt   862,777    7,714    3.55%   862,272    7,722    3.55%   463,951    4,477    3.84%
Total interest-bearing liabilities   21,147,478    14,400    0.27%   19,231,301    14,240    0.29%   15,746,500    12,968    0.33%
Noninterest-bearing demand deposits   14,713,385              12,198,313              9,589,789           
Other liabilities   543,017              525,429              462,075           
Total liabilities   36,403,880              31,955,043              25,798,364           
Stockholders' equity   3,954,267              3,916,621              3,536,425           
Total liabilities and stockholders' equity  $40,358,147             $35,871,664             $29,334,789           
Net interest income (1)       $304,533             $279,777             $262,112      
Net interest spread (1)             3.12%             3.21%             3.69%
Net interest margin (1)             3.24%             3.33%             3.83%
                                              
Total deposits (4)  $34,763,695   $6,622    0.08%  $30,329,007   $6,417    0.08%  $24,635,240   $8,454    0.14%

 

 

(1)Tax equivalent.
(2)Includes net loan premium amortization of $6.4 million and $2.4 million and net loan discount accretion of $1.2 for the three months ended December 31, 2021, September 30, 2021, and December 31, 2020, respectively.
(3)Includes tax-equivalent adjustments of $2.2 million, $2.2 million, and $1.9 million for the three months ended December 31, 2021, September 30, 2021, and December 31, 2020 related to tax-exempt income on investment securities.  The federal statutory tax rate utilized was 21%.
(4)Total deposits is the sum of total interest-bearing deposits and noninterest-bearing demand deposits.  The cost of total deposits is calculated as annualized interest expense on total deposits divided by average total deposits.

 

 Page 16 

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER BALANCE SHEET

 

   December 31,   September 30,   June 30,   March 31,   December 31, 
   2021   2021   2021   2021   2020 
                     
   (Dollars in thousands, except per share data) 
ASSETS:                    
Cash and due from banks  $112,548   $174,585   $179,505   $177,199   $150,464 
Interest-earning deposits in financial institutions   3,944,686    3,524,613    5,678,587    5,517,667    3,010,197 
Total cash and cash equivalents   4,057,234    3,699,198    5,858,092    5,694,866    3,160,661 
Securities available-for-sale   10,694,458    9,276,926    7,198,608    5,941,690    5,235,591 
Federal Home Loan Bank stock   17,250    17,250    17,250    17,250    17,250 
Total investment securities   10,711,708    9,294,176    7,215,858    5,958,940    5,252,841 
Loans held for sale   -    -    -    25,554    - 
Gross loans and leases held for investment   23,026,308    20,588,255    19,580,731    19,055,165    19,153,357 
Deferred fees, net   (84,760)   (77,235)   (74,474)   (75,937)   (69,980)
Total loans and leases held for investment, net of deferred fees   22,941,548    20,511,020    19,506,257    18,979,228    19,083,377 
Allowance for loan and lease losses   (200,564)   (203,733)   (225,600)   (292,445)   (348,181)
Total loans and leases held for investment, net   22,740,984    20,307,287    19,280,657    18,686,783    18,735,196 
Equipment leased to others under operating leases   339,150    334,275    313,574    327,413    333,846 
Premises and equipment, net   46,740    47,246    39,541    39,622    39,234 
Foreclosed assets, net   12,843    13,364    13,227    14,298    14,027 
Goodwill   1,405,736    1,204,118    1,204,118    1,204,092    1,078,670 
Core deposit and customer relationship intangibles, net   44,957    15,533    18,423    21,312    23,641 
Other assets   1,083,992    970,479    924,497    883,653    860,326 
Total assets  $40,443,344   $35,885,676   $34,867,987   $32,856,533   $29,498,442 
                          
LIABILITIES:                         
Noninterest-bearing deposits  $14,543,133   $12,881,806   $11,252,286   $11,017,462   $9,193,827 
Interest-bearing deposits   20,454,624    17,677,939    18,394,748    17,205,829    15,746,890 
Total deposits   34,997,757    30,559,745    29,647,034    28,223,291    24,940,717 
Borrowings   -    -    6,625    19,750    5,000 
Subordinated debt   863,283    862,447    861,788    465,814    465,812 
Accrued interest payable and other liabilities   582,674    545,050    505,859    493,541    491,962 
Total liabilities   36,443,714    31,967,242    31,021,306    29,202,396    25,903,491 
STOCKHOLDERS' EQUITY (1)   3,999,630    3,918,434    3,846,681    3,654,137    3,594,951 
Total liabilities and stockholders’ equity  $40,443,344   $35,885,676   $34,867,987   $32,856,533   $29,498,442 
                          
Book value per share  $33.45   $32.77   $32.17   $30.68   $30.36 
Tangible book value per share (2)  $21.31   $22.57   $21.95   $20.39   $21.05 
Shares outstanding   119,584,854    119,579,566    119,555,102    119,105,642    118,414,853 

 

 
(1) Includes net unrealized gain on securities available-for-sale, net  $65,968   $98,859   $145,516   $106,381   $172,523 
(2) Non-GAAP measure.                         

 

 Page 17 

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER STATEMENT OF EARNINGS 

 

   Three Months Ended 
   December 31,   September 30,   June 30,   March 31,   December 31, 
   2021   2021   2021   2021   2020 
                     
   (Dollars in thousands, except per share data) 
Interest income:                         
Loans and leases  $263,662   $246,722   $244,529   $241,544   $242,198 
Investment securities   48,469    40,780    33,954    30,265    28,843 
Deposits in financial institutions   2,674    2,580    2,022    1,528    1,135 
Total interest income   314,805    290,082    280,505    273,337    272,176 
                          
Interest expense:                         
Deposits   6,622    6,417    7,269    7,500    8,454 
Borrowings   64    101    265    193    37 
Subordinated debt   7,714    7,722    6,663    4,375    4,477 
Total interest expense   14,400    14,240    14,197    12,068    12,968 
                          
Net interest income   300,405    275,842    266,308    261,269    259,208 
Provision for credit losses   (6,000)   (20,000)   (88,000)   (48,000)   10,000 
Net interest income after provision for credit losses   306,405    295,842    354,308    309,269    249,208 
                          
Noninterest income:                         
Service charges on deposit accounts   3,476    3,407    3,452    2,934    3,119 
Other commissions and fees   10,633    11,792    10,704    9,158    9,974 
Leased equipment income   12,602    10,943    10,847    11,354    9,440 
Gain on sale of loans and leases   172    -    1,422    139    1,671 
Gain on sale of securities   999    515    -    101    4 
Other income   29,500    24,688    13,946    21,143    15,642 
Total noninterest income   57,382    51,345    40,371    44,829    39,850 
                          
Noninterest expense:                         
Compensation   99,700    98,061    90,807    79,882    73,171 
Occupancy   14,656    14,928    14,784    14,054    14,083 
Data processing   8,171    7,391    7,758    6,957    6,718 
Other professional services   5,946    5,164    5,256    5,126    6,800 
Insurance and assessments   5,032    3,685    3,745    4,903    5,064 
Intangible asset amortization   3,876    2,890    2,889    3,079    3,172 
Leased equipment depreciation   9,569    8,603    8,614    8,969    7,501 
Foreclosed assets (income) expense, net   (260)   165    (119)   1    (272)
Acquisition, integration and reorganization costs   5,590    200    200    3,425    1,060 
Customer related expense   6,175    4,538    4,973    4,818    4,430 
Loan expense   5,627    4,180    4,031    3,193    3,926 
Other expense   12,028    9,616    8,812    15,729    10,029 
Total noninterest expense   176,110    159,421    151,750    150,136    135,682 
                          
Earnings before income taxes   187,677    187,766    242,929    203,962    153,376 
Income tax expense   51,632    47,770    62,417    53,556    36,546 
Net earnings  $136,045   $139,996   $180,512   $150,406   $116,830 
                          
Basic and diluted earnings per share  $1.14   $1.17   $1.52   $1.27   $0.99 
Dividends declared and paid per share  $0.25   $0.25   $0.25   $0.25   $0.25 

 

 Page 18 

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER SELECTED FINANCIAL DATA

 

   At or For the Three Months Ended 
   December 31,   September 30,   June 30,   March 31,   December 31, 
   2021   2021   2021   2021   2020 
                     
   (Dollars in thousands) 
Performance Ratios:                         
Return on average assets (1)   1.34%   1.55%   2.11%   1.94%   1.58%
Pre-provision, pre-goodwill impairment, pre-tax net revenue ("PPNR") return on average assets (1)(2)   1.79%   1.86%   1.81%   2.01%   2.22%
Return on average equity (1)   13.65%   14.18%   19.36%   16.86%   13.14%
Return on average tangible equity (1)(2)   22.06%   21.03%   29.25%   25.67%   19.63%
Efficiency ratio   46.2%   47.2%   47.9%   46.4%   43.6%
Noninterest expense as a percentage of average assets (1)   1.73%   1.76%   1.77%   1.94%   1.84%
                          
Average Yields/Costs (1):                         
Yield on:                         
Average loans and leases (3)   4.93%   5.01%   5.18%   5.20%   5.15%
Average investment securities (3)   2.02%   2.12%   2.23%   2.44%   2.50%
Average interest-earning assets (3)   3.39%   3.50%   3.57%   3.86%   4.02%
Cost of:                         
Average interest-bearing deposits   0.13%   0.14%   0.16%   0.18%   0.22%
Average total deposits   0.08%   0.08%   0.10%   0.11%   0.14%
Average interest-bearing liabilities   0.27%   0.29%   0.30%   0.29%   0.33%
Net interest spread (3)   3.12%   3.21%   3.27%   3.57%   3.69%
Net interest margin (3)   3.24%   3.33%   3.40%   3.69%   3.83%
                          
Average Balances:                         
Assets:                         
Loans and leases, net of deferred fees  $21,367,665   $19,670,671   $19,057,420   $18,927,314   $18,769,214 
Investment securities   9,964,568    8,047,098    6,492,721    5,383,140    4,888,993 
Deposits in financial institutions   5,961,104    5,657,768    6,347,764    4,790,231    3,576,335 
Interest-earning assets   37,293,337    33,375,537    31,897,905    29,100,685    27,234,542 
Total assets   40,358,147    35,871,664    34,326,112    31,415,882    29,334,789 
Liabilities:                         
Noninterest-bearing deposits   14,713,385    12,198,313    11,304,757    10,173,459    9,589,789 
Interest-bearing deposits   20,050,310    18,130,694    17,817,053    16,044,091    15,045,451 
Total deposits   34,763,695    30,329,007    29,121,810    26,217,550    24,635,240 
Borrowings   234,391    238,335    225,446    226,053    237,098 
Subordinated debt   862,777    862,272    735,725    466,101    463,951 
Interest-bearing liabilities   21,147,478    19,231,301    18,778,224    17,136,245    15,746,500 
Stockholders' equity   3,954,267    3,916,621    3,739,042    3,617,248    3,536,425 

 

 
(1)Annualized.
(2)Non-GAAP measure.
(3)Tax equivalent.

 

 Page 19 

 

 

PACWEST BANCORP AND SUBSIDIARIES
FIVE QUARTER SELECTED FINANCIAL DATA

 

   At or For the Three Months Ended 
   December 31,   September 30,   June 30,   March 31,   December 31, 
   2021   2021   2021   2021   2020 
                     
   (Dollars in thousands) 
Credit Quality Ratios:                         
Nonaccrual loans and leases held for investment to loans and leases held for investment   0.27%   0.31%   0.29%   0.36%   0.48%
Nonperforming assets to loans and leases held for investment and foreclosed assets   0.32%   0.38%   0.36%   0.43%   0.55%
Classified loans and leases held for investment to loans and leases held for investment   0.51%   0.69%   0.75%   0.86%   1.39%
Provision for credit losses (for the quarter) to average loans and leases held for investment (annualized)   (0.11)%   (0.40)%   (1.85)%   (1.03)%   0.21%
Net charge-offs (for the quarter) to average loans and leases held for investment (annualized)   0.00%   0.01%   (0.11)%   0.06%   0.40%
Trailing 12 months net charge-offs to average loans and leases held for investment   (0.01)%   0.09%   0.27%   0.37%   0.45%
Allowance for loan and lease losses to loans and leases held for investment   0.87%   0.99%   1.16%   1.54%   1.82%
Allowance for credit losses to loans and leases held for investment   1.19%   1.36%   1.54%   2.02%   2.27%
Allowance for credit losses to nonaccrual loans and leases held for investment   447.3%   433.8%   528.4%   566.2%   475.8%
                          
PacWest Bancorp Consolidated:                         
Tier 1 leverage capital ratio (1)   6.84%   8.05%   7.67%   7.95%   8.55%
Common equity tier 1 capital ratio (1)   8.86%   10.15%   10.41%   10.39%   10.53%
Tier 1 capital ratio (1)   9.32%   10.65%   10.41%   10.39%   10.53%
Total capital ratio (1)   12.69%   14.36%   14.99%   13.60%   13.76%
Risk-weighted assets (1)  $28,508,808   $26,057,583   $24,274,256   $23,012,350   $22,837,693 
                          
Equity to assets ratio   9.89%   10.92%   11.03%   11.12%   12.19%
Tangible common equity ratio (2)   6.54%   7.79%   7.80%   7.68%   8.78%
Book value per share  $33.45   $32.77   $32.17   $30.68   $30.36 
Tangible book value per share (2)  $21.31   $22.57   $21.95   $20.39   $21.05 
                          
Pacific Western Bank:                         
Tier 1 leverage capital ratio (1)   7.00%   8.40%   8.47%   8.83%   9.53%
Common equity tier 1 capital ratio (1)   9.56%   11.12%   11.51%   11.54%   11.73%
Tier 1 capital ratio (1)   9.56%   11.12%   11.51%   11.54%   11.73%
Total capital ratio (1)   11.80%   13.59%   14.22%   12.80%   12.99%

 

 
(1)Capital information for December 31, 2021 is preliminary.
(2)Non-GAAP measure.

 

 Page 20 

 

 

GAAP TO NON-GAAP RECONCILIATIONS

 

This press release contains certain non-GAAP financial disclosures for: (1) Pre-provision, pre-goodwill impairment, pre-tax net revenue (“PPNR”), (2) PPNR return on average assets (3) return on average tangible equity, (4) tangible common equity ratio, and (5) tangible book value per share. The Company uses these non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance. In particular, the use of return on average tangible equity, tangible common equity ratio, tangible book value per share, and PPNR is prevalent among banking regulators, investors, and analysts. Accordingly, we disclose the non-GAAP measures in addition to the related GAAP measures of: (1) net earnings, (2) return on average assets, (3) return on average equity, (4) equity to assets ratio, and (5) book value per share.

 

The tables below present the reconciliations of these GAAP financial measures to the related non-GAAP financial measures:

 

   Three Months Ended   Year Ended 
PPNR and PPNR Return  December 31,   September 30,   December 31,   December 31, 
on Average Assets  2021   2021   2020   2021   2020 
                     
   (Dollars in thousands) 
Net earnings (loss)  $136,045   $139,996   $116,830   $606,959   $(1,237,574)
Add: Provision for credit losses   (6,000)   (20,000)   10,000    (162,000)   339,000 
Add: Goodwill impairment   -    -    -    -    1,470,000 
Add: Income tax expense   51,632    47,770    36,546    215,375    75,173 
Pre-provision, pre-goodwill impairment, pre-tax net revenue ("PPNR")  $181,677   $167,766   $163,376   $660,334   $646,599 
                          
Average assets  $40,358,147   $35,871,664   $29,334,789   $35,518,488   $27,752,412 
                          
Return on average assets (1)   1.34%   1.55%   1.58%   1.71%   (4.46)%
PPNR return on average assets (2)   1.79%   1.86%   2.22%   1.86%   2.33%

 

 
(1)Annualized net earnings (loss) divided by average assets.
(2)Annualized PPNR divided by average assets.

 

   Three Months Ended   Year Ended 
   December 31,   September 30,   December 31,   December 31, 
Return on Average Tangible Equity  2021   2021   2020   2021   2020 
                     
   (Dollars in thousands) 
Net earnings (loss)  $136,045   $139,996   $116,830   $606,959   $(1,237,574)
Add: Intangible asset amortization   3,876    2,890    3,172    12,734    14,753 
Add: Goodwill impairment   -    -    -    -    1,470,000 
Adjusted net earnings  $139,921   $142,886   $120,002   $619,693   $247,179 
                          
Average stockholders' equity  $3,954,267   $3,916,621   $3,536,425   $3,808,019   $3,857,610 
Less: Average intangible assets   1,437,780    1,221,253    1,103,945    1,269,546    1,470,989 
Average tangible common equity  $2,516,487   $2,695,368   $2,432,480   $2,538,473   $2,386,621 
                          
Return on average equity (1)   13.65%   14.18%   13.14%   15.94%   (32.08)%
Return on average tangible equity (2)   22.06%   21.03%   19.63%   24.41%   10.36%

 

 
(1)Annualized net earnings divided by average stockholders' equity.
(2)Annualized adjusted net earnings divided by average tangible common equity.

 

 Page 21 

 

 

Tangible Common Equity Ratio/  December 31,   September 30,   June 30,   March 31,   December 31, 
Tangible Book Value Per Share  2021   2021   2021   2021   2020 
                     
   (Dollars in thousands, except per share data) 
Stockholders' equity  $3,999,630   $3,918,434   $3,846,681   $3,654,137   $3,594,951 
Less: Intangible assets   1,450,693    1,219,651    1,222,541    1,225,404    1,102,311 
Tangible common equity  $2,548,937   $2,698,783   $2,624,140   $2,428,733   $2,492,640 
                          
Total assets  $40,443,344   $35,885,676   $34,867,987   $32,856,533   $29,498,442 
Less: Intangible assets   1,450,693    1,219,651    1,222,541    1,225,404    1,102,311 
Tangible assets  $38,992,651   $34,666,025   $33,645,446   $31,631,129   $28,396,131 
                          
Equity to assets ratio   9.89%   10.92%   11.03%   11.12%   12.19%
Tangible common equity ratio (1)   6.54%   7.79%   7.80%   7.68%   8.78%
                          
Book value per share  $33.45   $32.77   $32.17   $30.68   $30.36 
Tangible book value per share (2)  $21.31   $22.57   $21.95   $20.39   $21.05 
Shares outstanding   119,584,854    119,579,566    119,555,102    119,105,642    118,414,853 

 

 
(1)Tangible common equity divided by tangible assets.
(2)Tangible common equity divided by shares outstanding.

 

CONTACTS

 

Matthew P. Wagner Bart R. Olson William J. Black
President and CEO EVP and CFO EVP Strategy and Corporate Development
303.802.8900 714.989.4149 919.597.7466

 

 Page 22